| Property Price： | $16,200,000.00 |
| Down Payment： | $6,480,000.00 |
| Loan amount： | $9,720,000.00 |
| Monthly Payment： | $48,660.61 (3.5% 300-term) |
| Total repayment： | $14,598,183.31 |
| Total int. paid： | $4,878,183.31 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $58,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $162,000.00 |
| Mort. Insurance： | $0 one-time payment |
| * The exact charges to be determined by the solicitors. | |
| S&P Reg： | $210.00 |
| Reg Fee： | $230.00 - $450.00 |
| Reg Fee： | $210.00 |
| Reg Fee： | $300.00 |
| Land Register： | $30.00 |
| Stamp Duty #： | $607,500.00 (1st Residential Property) |
| $1,215,000.00 (2nd Residential Property) | |
| $607,500.00 (Non Residential Property) | |
| # The exact stamp duty to be determined by the government. | |
| Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
| 1.000 | $166,151.23 | $85,151.21 | $58,173.67 | $44,701.73 | $36,632.00 | $31,263.36 | $27,438.17 |
| 1.500 | $168,252.11 | $87,277.34 | $60,336.22 | $46,903.41 | $38,873.81 | $33,545.68 | $29,761.13 |
| 2.000 | $170,369.83 | $89,437.08 | $62,549.05 | $49,171.86 | $41,198.64 | $35,927.01 | $32,198.74 |
| 2.500 | $172,504.35 | $91,630.34 | $64,811.91 | $51,506.56 | $43,605.55 | $38,405.75 | $34,748.53 |
| 3.000 | $174,655.67 | $93,857.04 | $67,124.54 | $53,906.89 | $46,093.34 | $40,979.91 | $37,407.44 |
| 3.500 | $176,823.76 | $96,117.06 | $69,486.58 | $56,372.08 | $48,660.61 | $43,647.14 | $40,171.85 |
| 4.000 | $179,008.59 | $98,410.27 | $71,897.67 | $58,901.29 | $51,305.74 | $46,404.77 | $43,037.70 |
| 4.500 | $181,210.15 | $100,736.53 | $74,357.35 | $61,493.52 | $54,026.92 | $49,249.81 | $46,000.55 |
| 5.000 | $183,428.39 | $103,095.68 | $76,865.14 | $64,147.70 | $56,822.15 | $52,179.06 | $49,055.64 |
| 5.500 | $185,663.30 | $105,487.54 | $79,420.51 | $66,862.65 | $59,689.30 | $55,189.09 | $52,197.98 |
| 6.000 | $187,914.83 | $107,911.93 | $82,022.88 | $69,637.10 | $62,626.10 | $58,276.31 | $55,422.44 |
| Disclaimer: The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed. |